2012 Q4 Form 10-Q Financial Statement
#000106770112000020 Filed on October 16, 2012
Income Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
Revenue | $1.249B | $1.219B | $713.0M |
YoY Change | 67.43% | 70.97% | 17.85% |
Cost Of Revenue | $754.0M | $714.0M | $439.0M |
YoY Change | 60.08% | 62.64% | 10.86% |
Gross Profit | $495.0M | $505.0M | $274.0M |
YoY Change | 80.0% | 84.31% | 31.1% |
Gross Profit Margin | 39.63% | 41.43% | 38.43% |
Selling, General & Admin | $176.0M | $164.0M | $103.0M |
YoY Change | 37.5% | 59.22% | 8.42% |
% of Gross Profit | 35.56% | 32.48% | 37.59% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $272.0M | $275.0M | $123.0M |
YoY Change | 110.85% | 123.58% | 9.82% |
% of Gross Profit | 54.95% | 54.46% | 44.89% |
Operating Expenses | $240.0M | $164.0M | $103.0M |
YoY Change | 64.38% | 59.22% | -5.5% |
Operating Profit | $236.0M | $222.0M | $156.0M |
YoY Change | 105.22% | 42.31% | 56.0% |
Interest Expense | -$197.0M | -$127.0M | -$57.00M |
YoY Change | 228.33% | 122.81% | 0.0% |
% of Operating Profit | -83.47% | -57.21% | -36.54% |
Other Income/Expense, Net | $0.00 | $0.00 | -$2.000M |
YoY Change | -100.0% | -100.0% | -200.0% |
Pretax Income | $39.00M | $94.00M | $96.00M |
YoY Change | -30.36% | -2.08% | 152.63% |
Income Tax | -$2.000M | $21.00M | $31.00M |
% Of Pretax Income | -5.13% | 22.34% | 32.29% |
Net Earnings | $41.00M | $73.00M | $65.00M |
YoY Change | 41.38% | 12.31% | 182.61% |
Net Earnings / Revenue | 3.28% | 5.99% | 9.12% |
Basic Earnings Per Share | $0.45 | $0.78 | $1.04 |
Diluted Earnings Per Share | $0.40 | $0.70 | $0.91 |
COMMON SHARES | |||
Basic Shares Outstanding | 92.59M shares | 92.54M shares | 62.64M shares |
Diluted Shares Outstanding | 105.3M shares | 73.33M shares |
Balance Sheet
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $106.0M | $68.00M | $26.00M |
YoY Change | 194.44% | 161.54% | -84.71% |
Cash & Equivalents | $106.0M | $68.00M | $26.00M |
Short-Term Investments | |||
Other Short-Term Assets | $376.0M | $150.0M | $123.0M |
YoY Change | 110.06% | 21.95% | 29.47% |
Inventory | $68.00M | $89.00M | $56.00M |
Prepaid Expenses | |||
Receivables | $793.0M | $804.0M | $453.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.343B | $1.111B | $658.0M |
YoY Change | 85.75% | 68.84% | -7.58% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $428.0M | $426.0M | $2.958B |
YoY Change | 16.94% | -85.6% | 7.8% |
Goodwill | $2.970B | $2.964B | |
YoY Change | 927.68% | ||
Intangibles | $1.200B | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $119.0M | $124.0M | $57.00M |
YoY Change | 83.08% | 117.54% | -6.56% |
Total Long-Term Assets | $9.683B | $9.881B | $3.347B |
YoY Change | 183.13% | 195.22% | 10.39% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.343B | $1.111B | $658.0M |
Total Long-Term Assets | $9.683B | $9.881B | $3.347B |
Total Assets | $11.03B | $10.99B | $4.005B |
YoY Change | 166.14% | 174.46% | 6.97% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $286.0M | $408.0M | $233.0M |
YoY Change | 38.83% | 75.11% | 39.52% |
Accrued Expenses | $435.0M | $455.0M | $245.0M |
YoY Change | 65.4% | 85.71% | 4.7% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $630.0M | $651.0M | $401.0M |
YoY Change | 59.49% | 62.34% | 226.02% |
Total Short-Term Liabilities | $1.351B | $1.514B | $879.0M |
YoY Change | 56.37% | 72.24% | 67.75% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $6.734B | $6.779B | $2.616B |
YoY Change | 154.4% | 159.14% | -7.1% |
Other Long-Term Liabilities | $65.00M | $65.00M | $58.00M |
YoY Change | 10.17% | 12.07% | 65.71% |
Total Long-Term Liabilities | $65.00M | $65.00M | $2.674B |
YoY Change | 10.17% | -97.57% | -6.21% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.351B | $1.514B | $879.0M |
Total Long-Term Liabilities | $65.00M | $65.00M | $2.674B |
Total Liabilities | $9.452B | $9.464B | $3.950B |
YoY Change | 133.96% | 139.59% | 5.08% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$424.0M | -$465.0M | |
YoY Change | -15.03% | ||
Common Stock | $1.000M | $1.000M | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $115.0M | $112.0M | |
YoY Change | |||
Treasury Stock Shares | 2.908M shares | 2.849M shares | |
Shareholders Equity | $1.543B | $1.495B | $55.00M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $11.03B | $10.99B | $4.005B |
YoY Change | 166.14% | 174.46% | 6.97% |
Cashflow Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $41.00M | $73.00M | $65.00M |
YoY Change | 41.38% | 12.31% | 182.61% |
Depreciation, Depletion And Amortization | $272.0M | $275.0M | $123.0M |
YoY Change | 110.85% | 123.58% | 9.82% |
Cash From Operating Activities | $226.0M | $153.0M | $157.0M |
YoY Change | 42.14% | -2.55% | 26.61% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$184.0M | -$287.0M | -$230.0M |
YoY Change | 18.71% | 24.78% | 90.08% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $146.0M | $115.0M | -$10.00M |
YoY Change | 758.82% | -1250.0% | -128.57% |
Cash From Investing Activities | -$38.00M | -$172.0M | -$240.0M |
YoY Change | -72.46% | -28.33% | 179.07% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -149.0M | 45.00M | 53.00M |
YoY Change | 1141.67% | -15.09% | -45.36% |
NET CHANGE | |||
Cash From Operating Activities | 226.0M | 153.0M | 157.0M |
Cash From Investing Activities | -38.00M | -172.0M | -240.0M |
Cash From Financing Activities | -149.0M | 45.00M | 53.00M |
Net Change In Cash | 39.00M | 26.00M | -30.00M |
YoY Change | 333.33% | -186.67% | -122.22% |
FREE CASH FLOW | |||
Cash From Operating Activities | $226.0M | $153.0M | $157.0M |
Capital Expenditures | -$184.0M | -$287.0M | -$230.0M |
Free Cash Flow | $410.0M | $440.0M | $387.0M |
YoY Change | 30.57% | 13.7% | 57.96% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
408000000 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
206000000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
464000000 | USD |
CY2012Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
804000000 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
263000000 | USD |
CY2012Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
455000000 | USD |
CY2012Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
94000000 | USD |
CY2011Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
75000000 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
487000000 | USD |
CY2012Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1977000000 | USD |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
5000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
0 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
-0.01 | ||
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
0.00 | ||
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
-0.01 | ||
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
53000000 | USD | |
CY2011Q4 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
55000000 | USD |
CY2012Q3 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
55000000 | USD |
CY2011Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
15000000 | USD |
us-gaap |
Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
|
1185000000 | USD | |
us-gaap |
Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
|
655000000 | USD | |
CY2011Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
33000000 | USD |
CY2012Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
48000000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
17000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
17000000 | USD | |
CY2012Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
47000000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
82000000 | USD | |
CY2011Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3000000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
6000000 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1900000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2400000 | shares | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
1000000 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
13000000 | USD | |
CY2012Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
10000000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
4143000000 | USD |
CY2012Q3 | us-gaap |
Assets
Assets
|
10992000000 | USD |
CY2012Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1111000000 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
723000000 | USD |
us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
0 | USD | |
CY2011Q3 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
0 | USD |
CY2012Q3 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
8000000 | USD |
us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
98000000 | USD | |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
68000000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
36000000 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26000000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
203000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-177000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
32000000 | USD | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
62877530 | shares |
CY2012Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
95438749 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
62877530 | shares |
CY2012Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
92589656 | shares |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2012Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2012Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
94000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
48000000 | USD | |
CY2011Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
28000000 | USD |
CY2012Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
17000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
45000000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
45000000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1776000000 | USD | |
CY2011Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
439000000 | USD |
CY2012Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
714000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1242000000 | USD | |
CY2011Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
110000000 | USD |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
491000000 | USD | |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
312000000 | USD | |
CY2012Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
204000000 | USD |
us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
991000000 | USD | |
us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
740000000 | USD | |
CY2012Q3 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
395000000 | USD |
CY2011Q3 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
261000000 | USD |
CY2012Q3 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7375000000 | USD |
CY2011Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2987000000 | USD |
CY2012Q3 | us-gaap |
Debt Current
DebtCurrent
|
651000000 | USD |
CY2011Q4 | us-gaap |
Debt Current
DebtCurrent
|
395000000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-1106000000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-470000000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
104000000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
42000000 | USD |
CY2012Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
71000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39000000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
134000000 | USD | |
CY2011Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
13000000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
625000000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
351000000 | USD | |
CY2012Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
275000000 | USD |
CY2011Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
123000000 | USD |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
0 | USD | |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
10000000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.17 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.42 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.78 | |
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.04 | |
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.91 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.37 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.70 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.99 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
-4000000 | USD | |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
591000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
48000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
133000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
148000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
164000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
180000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1264000000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
83000000 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
42000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
2000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
2000000 | USD | |
CY2012Q3 | us-gaap |
Goodwill
Goodwill
|
2964000000 | USD |
CY2011Q4 | us-gaap |
Goodwill
Goodwill
|
289000000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
2671000000 | USD | |
us-gaap |
Goodwill Translation And Purchase Accounting Adjustments
GoodwillTranslationAndPurchaseAccountingAdjustments
|
4000000 | USD | |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
505000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1092000000 | USD | |
CY2011Q3 | us-gaap |
Gross Profit
GrossProfit
|
274000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
623000000 | USD | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
73000000 | USD | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
34000000 | USD | |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
65000000 | USD |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
73000000 | USD |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
96000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
49000000 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
94000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
108000000 | USD | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
73000000 | USD | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.42 | ||
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.18 | ||
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
1.04 | |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.78 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.37 | ||
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.70 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
1.00 | ||
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.91 | |
CY2012Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
0 | USD |
CY2011Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
0 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1000000 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
0 | USD | |
CY2011Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD | |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
5000000 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-1000000 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD |
CY2012Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
0.00 | |
CY2011Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
0.00 | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
|
0.00 | ||
CY2012Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
0.00 | |
CY2011Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
|
0.00 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15000000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
35000000 | USD | |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
31000000 | USD |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
21000000 | USD |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
31000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
20000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
101000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-102000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
60000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
94000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-16000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-5000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
22000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
17000000 | USD | |
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-70000000 | USD | |
us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
13000000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
17000000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
11000000 | USD | |
CY2012Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
1000000 | USD |
CY2011Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
1000000 | USD |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
3000000 | USD | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-170000000 | USD | |
CY2012Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-127000000 | USD |
CY2011Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-57000000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-316000000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
141000000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
219000000 | USD | |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
44000000 | USD |
CY2012Q3 | us-gaap |
Inventory Net
InventoryNet
|
89000000 | USD |
CY2012Q3 | us-gaap |
Liabilities
Liabilities
|
9464000000 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
4040000000 | USD |
CY2012Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
10992000000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4143000000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
864000000 | USD |
CY2012Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1514000000 | USD |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-727000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2066000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
453000000 | USD | |
CY2012Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6724000000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2592000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1602000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
92000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
495000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
34000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
72000000 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
73000000 | USD |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
65000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
34000000 | USD | |
CY2011Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
66000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
72000000 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
74000000 | USD |
CY2012Q3 | us-gaap |
Number Of Stores
NumberOfStores
|
848 | Locations |
CY2007Q4 | us-gaap |
Number Of Stores
NumberOfStores
|
697 | Locations |
CY2011Q4 | us-gaap |
Number Of Stores
NumberOfStores
|
529 | branches |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
281000000 | USD | |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
156000000 | USD |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
222000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
355000000 | USD | |
CY2011Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
604000000 | USD |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
2419000000 | USD | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1562000000 | USD | |
CY2012Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1051000000 | USD |
CY2012Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
124000000 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
65000000 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
1000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-1000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-1000000 | USD |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
2000000 | USD |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
21000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-24000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-37000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
19000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
18000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-23000000 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
19000000 | USD |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-36000000 | USD |
CY2012Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
65000000 | USD |
CY2011Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
59000000 | USD |
us-gaap |
Other Noncash Income
OtherNoncashIncome
|
0 | USD | |
us-gaap |
Other Noncash Income
OtherNoncashIncome
|
-1000000 | USD | |
CY2011Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
13000000 | USD | |
CY2012Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
128000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
7000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
67000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
198000000 | USD | |
us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
1175000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
631000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
1109000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
24000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
76000000 | USD | |
CY2012Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
108000000 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
75000000 | USD |
us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
10000000 | USD | |
us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
4886000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
1462000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
115000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
258000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
11000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
26000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
17000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
31000000 | USD | |
CY2012Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
426000000 | USD |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
366000000 | USD |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
3102000000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
1383000000 | USD | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
40000000 | USD |
CY2011Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
93000000 | USD | |
CY2012Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
77000000 | USD |
CY2011Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
28000000 | USD |
us-gaap |
Restructuring Reserve Settled With Cash
RestructuringReserveSettledWithCash
|
44000000 | USD | |
CY2012Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-465000000 | USD |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-499000000 | USD |
us-gaap |
Revenues
Revenues
|
1865000000 | USD | |
CY2011Q3 | us-gaap |
Revenues
Revenues
|
713000000 | USD |
CY2012Q3 | us-gaap |
Revenues
Revenues
|
1219000000 | USD |
us-gaap |
Revenues
Revenues
|
2868000000 | USD | |
us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
66000000 | USD | |
CY2012Q3 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
23000000 | USD |
CY2011Q3 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
23000000 | USD |
us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
64000000 | USD | |
us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
63000000 | USD | |
us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
62000000 | USD | |
CY2011Q3 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
20000000 | USD |
CY2012Q3 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
20000000 | USD |
CY2012Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
164000000 | USD |
CY2011Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
103000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
412000000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
298000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9000000 | USD | |
CY2012Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2849093 | shares |
CY2011Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
0 | shares |
CY2011Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2012Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
112000000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
64000000 | USD |
CY2011Q4 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
39000000 | USD |
CY2012Q3 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
33000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
23000000 | USD | |
CY2012Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1495000000 | USD |
CY2011Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
73334000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
91500000 | shares | |
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
105273000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
73434000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
79681000 | shares | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
62640000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
61996000 | shares | |
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
92539000 | shares |
CY2012Q3 | uri |
Continuing Operations Income Loss Available To Common Stockholders
ContinuingOperationsIncomeLossAvailableToCommonStockholders
|
74000000 | USD |
uri |
Continuing Operations Income Loss Available To Common Stockholders
ContinuingOperationsIncomeLossAvailableToCommonStockholders
|
34000000 | USD | |
uri |
Continuing Operations Income Loss Available To Common Stockholders
ContinuingOperationsIncomeLossAvailableToCommonStockholders
|
73000000 | USD | |
CY2011Q3 | uri |
Continuing Operations Income Loss Available To Common Stockholders
ContinuingOperationsIncomeLossAvailableToCommonStockholders
|
66000000 | USD |
CY2012Q3 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
19000000 | USD |
CY2011Q3 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
19000000 | USD |
uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
48000000 | USD | |
uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
51000000 | USD | |
CY2011Q3 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
27000000 | USD |
uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
175000000 | USD | |
uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
73000000 | USD | |
CY2012Q3 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
72000000 | USD |
uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
24000000 | USD | |
uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
23000000 | USD | |
CY2011Q3 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
7000000 | USD |
CY2012Q3 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
7000000 | USD |
CY2012Q3 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
CY2011Q3 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD | |
uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD | |
CY2012Q3 | uri |
Goodwill And Other Intangible Assets Net
GoodwillAndOtherIntangibleAssetsNet
|
4228000000 | USD |
CY2011Q4 | uri |
Goodwill And Other Intangible Assets Net
GoodwillAndOtherIntangibleAssetsNet
|
372000000 | USD |
CY2012Q3 | uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
452000000 | USD |
uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
510000000 | USD | |
uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
937000000 | USD | |
CY2011Q3 | uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
233000000 | USD |
CY2012Q3 | uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
53000000 | USD |
uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
113000000 | USD | |
CY2011Q3 | uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
41000000 | USD |
uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
155000000 | USD | |
CY2012Q3 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
73000000 | USD |
CY2011Q3 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
65000000 | USD |
uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
72000000 | USD | |
uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
34000000 | USD | |
CY2012Q3 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2011Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2012Q3 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2011Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2011Q3 | uri |
New Equipment Sales
NewEquipmentSales
|
24000000 | USD |
uri |
New Equipment Sales
NewEquipmentSales
|
64000000 | USD | |
CY2012Q3 | uri |
New Equipment Sales
NewEquipmentSales
|
24000000 | USD |
uri |
New Equipment Sales
NewEquipmentSales
|
60000000 | USD | |
CY2012Q3 | uri |
Number Of Geographic Regions Entity Operates In
NumberOfGeographicRegionsEntityOperatesIn
|
12 | Locations |
CY2012Q3 | uri |
Rental Equipment Net
RentalEquipmentNet
|
5103000000 | USD |
CY2011Q4 | uri |
Rental Equipment Net
RentalEquipmentNet
|
2617000000 | USD |
uri |
Repayments Of Convertible Debt And Hedge
RepaymentsOfConvertibleDebtAndHedge
|
0 | USD | |
uri |
Repayments Of Convertible Debt And Hedge
RepaymentsOfConvertibleDebtAndHedge
|
11000000 | USD | |
uri |
Sale Of Foreign Currency Derivative Purchase Contracts
SaleOfForeignCurrencyDerivativePurchaseContracts
|
55000000 | CAD | |
CY2012Q3 | uri |
Sale Of Foreign Currency Derivative Purchase Contracts
SaleOfForeignCurrencyDerivativePurchaseContracts
|
25000000 | CAD |
uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
115000000 | USD | |
uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
258000000 | USD | |
CY2011Q3 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
42000000 | USD |
CY2012Q3 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
101000000 | USD |
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | ||
CY2012Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
92590464 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
CY2012Q3 | dei |
Entity Number Of Employees
EntityNumberOfEmployees
|
11200 | employees |
CY2011Q4 | dei |
Entity Number Of Employees
EntityNumberOfEmployees
|
7500 | employees |
CY2007Q4 | dei |
Entity Number Of Employees
EntityNumberOfEmployees
|
10900 | employees |
dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE |